BNBCalc Short Term Rental Investment Analysis Av. Catedratico Soler, Alicante (Alacant), VC,

2 bed • 1 bath • 6 guests • $280,000

BNB

Calc

Annual Revenue

$34,274

Profit (Cash Flow)

-$2,749

Cap Rate

5.8%

Annual Revenue

$34,274

AirDNA projects $138/night at 68% occupancy ($34,274). Airbtics projects $187/night at 81% occupancy ($55,323). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, $138 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$35,403	$56,909	$92,911	$95,801
Occupancy	76%	88%	93%	95%
Nightly Rate	$124	$172	$267	$269

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unik Apartment Alicante	$62,927	$170	99%	2	2	2	$65	❌	❌	✅	Y / Y	⭐️ 4.7 (82)
Precioso y elegante piso céntrico ,con jacuzzi	$30,614	$125	63%	2	2	1	$38	❌	✅	❌	N / Y	⭐️ 4.9 (118)
Centro, Enriqueta Ortega	$14,369	$76	49%	2	2	1	$81	❌	❌	❌	Y / Y	⭐️ 5 (4)
Stylish Midtown Home #32	$90,110	$268	90%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Stylish Midtown Home #12	$95,357	$267	95%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Stylish Midtown Home #11	$96,863	$266	97%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (49)
Stylish Midtown Home #42	$93,975	$267	94%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (14)
Stylish Midtown Home #22	$91,125	$267	91%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (24)
Stylish Midtown Home #31	$93,815	$267	94%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (7)
Stylish Midtown Home #41	$89,834	$269	89%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (19)
Bguest - Sobreático con terraza	$66,517	$233	78%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Stylish Midtown Home #52	$95,857	$269	95%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Stylish Midtown Home #51	$97,936	$268	98%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (47)
Bguest - Ático con terraza	$64,248	$262	67%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
AMoReLL_aLiCaNtE ,new option after CanaimaAlicante	$46,817	$148	86%	2	2	5	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Bguest - Apartamento Norte	$30,875	$148	57%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Bguest - Apartamento Sur	$25,422	$151	46%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Magnífico apartamento, céntrico, a un paso de todo	$33,149	$94	94%	2	2	3	$54	❌	❌	✅	Y / Y	⭐️ 4.9 (122)
Premium Penthouse by United Renters	$53,494	$174	84%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
EL MIRADOR 2A	$39,740	$122	89%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Home Photo Studio w/AC - 5 mins to Renfe & Centro	$20,665	$62	89%	2	2	4	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
San Blas Apartment	$28,361	$93	80%	2	2	1	$43	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
EL MIRADOR 3A	$42,529	$140	83%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Estiloso apartamento en pleno centro de Alicante.	$35,266	$137	68%	2	2	4	$81	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Reformado. Cerca Estación Tren. 2 habitaciones.A/C	$37,920	$138	72%	2	2	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (18)
EL MIRADOR 1A	$38,529	$121	87%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (10)
EL MIRADOR 4A	$54,622	$164	91%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Head to El Postiguet Beach from a Penthouse in the Old Town	$65,880	$200	90%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Fabuloso apartamento plaza Seneca	$32,967	$95	92%	2	2	3	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Casa Alberola Suites dos dormitorios	$57,863	$209	73%	2	2	1	$54	❌	❌	✅	Y / N	⭐️ 5 (2)
MyFlats Luxury City Center Apartments	$100,765	$296	91%	2	2	2	$70	❌	❌	❌	Y / Y	⭐️ 4 (5)
Designer's flat - Best location in Alicante	$34,948	$97	95%	2	2	1	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (261)
Wonderful City Apartment, Av. Salamanca	$82,786	$259	87%	2	2	6	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Lucky Flats - Poeta Quintana Deluxe Apt	$20,990	$185	31%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (119)
MyFlats Luxury City Center Penthouse	$108,180	$314	93%	2	2	2	$70	❌	❌	❌	Y / Y	⭐️ 4.2 (10)
MyFlats Luxury Downtown Two Bedroom with Balcony	$107,104	$359	80%	2	2	2	$65	✅	❌	❌	Y / Y	⭐️ 4.7 (181)
Apartamento Costa 3 con piscina compartida	$22,375	$141	38%	2	2	2	$109	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Palm Suites 2	$34,115	$109	83%	2	2	1	$38	❌	❌	✅	Y / Y	⭐️ 4.1 (18)
Alicante, centro, nuevo, aire	$25,385	$66	100%	2	2	1	$43	❌	❌	❌	Y / Y	⭐️ 4.7 (100)
Lux City Loft in front of the Port	$64,197	$197	88%	2	2	3	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (33)

Return Metrics

-3.89% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,749	-$5,498	-$8,247	-$10,996	-$13,745	-$27,491	-$82,473
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,750	$5,671	$8,771	$12,063	$15,558	$36,543	$224,000
Down Payment	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000
Property Appreciation	$8,400	$17,052	$25,963	$35,142	$44,596	$96,296	$399,633
Total Return	$64,401	$73,224	$82,487	$92,209	$102,409	$161,349	$597,160

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.89%

Cap Rate

5.76%

Return on Investment

11.89%

Av. Catedratico Soler Alicante (Alacant), Comunidad Valenciana

2 bed • 1 bath • 6 guests

Purchase Price

$34,274

Annual Revenue

BNBCalc predicts this property will get $187 per night with 81% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 68% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$58,212

Avg annual revenue

81%

Avg occupancy rate

$187

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$45k

$75k

$110k

-$2,749

Profit

Revenue

$34,274

Operating Expenses

$18,136

Operating Income

$16,139

Mortgage & Taxes

$18,888

Profit (Cash Flow)

-$2,749

$70,650

Cash Investment

Down Payment

$56,000

Renos & Furnishing

$6,250

Closing Costs

$8,400

Total

$70,650

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.89%

Cap Rate

5.76%

Return on Investment

11.89%